| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q3 FY 18 | Q2 FY 18 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Net Income | 29.7 | 164.1 | 119.6 | 25.6 | 31.4 | 41.3 | (17.4) | 0.4 | (126.9) | 97.5 | (15.9) | 68.9 | 216.3 | 319.2 | 285.6 | 201.0 | ||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | 339.0 | 55.6 | (70.3) | 1,033.4 | 733.6 | 334.3 | 133.1 | (40.3) | (28.8) | 196.3 | 12.6 | (53.0) |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | 151.3 | 163.2 | 193.0 | 210.9 | 203.2 | 221.6 | 208.6 | 174.4 | 180.4 | 74.2 | 45.7 | 49.4 |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | 129.1 | 137.6 | 127.2 | 213.5 | 187.0 | 164.1 | 220.9 | 269.8 | 315.6 | 169.9 | 66.8 | 54.6 |
| Acquisitions | 0.0 | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | - | 0.0 | 499.1 | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.0 | 439.1 | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | (0.7) | (2.5) | 3.2 | (3.3) | 1.4 | (1.2) | (1.2) | 2.4 | (0.3) | (0.9) | 0.7 | (1.0) |
| Net Change In Cash | ||||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | 679.6 | 484.6 | 706.0 | 835.8 | 1,114.9 | 781.5 | 589.4 | 582.7 | 372.3 | 135.8 | 64.1 | 16.6 |
| Free Cash Flow To Equity | - | - | ||||||||||
| 136.9 |
| 96.9 |
| 50.4 |
| 161.4 |
| 83.0 |
| 39.5 |
| 61.5 |
| 69.5 |
| 32.1 |
| (30.0) |
| (33.1) |
| 35.9 |
| (78.6) |
| (5.7) |
| (11.1) |
| 4.4 |
| 2.0 |
| 6.5 |
| 87.9 |
| 63.3 |
| 38.6 |
| 6.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 39.5 | - | - | - | 41.3 | - | - | - | 52.0 | - | - | 52.4 | - | - | 50.0 | - | - | - | 63.9 | - | - | - | 43.5 | - | - | - | 46.4 | - | - | 42.7 | - | - | - | 11.8 | - |
| Amortization Of Intangibles | - | - | - | 28.0 | - | - | - | 34.9 | - | - | - | 33.7 | 38.5 | 36.6 | 37.4 | 73.3 | 72.4 | |||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 42.5 | - | - | - | 42.4 | - | - | - | 35.4 | - | - | 25.2 | - | - | |||||||||||||||||||||
| Deffered Income Tax | - | - | - | (3.8) | - | - | - | (25.6) | - | - | - | (19.9) | - | - | 2.0 | - | - | |||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | 0.0 | 96.5 | - | 173.4 | 48.0 | 8.0 | 13.0 | - | - | - | - | - | - | ||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | 0.6 | 1.2 | 5.0 | (0.8) | 2.4 | 1.5 | 14.5 | - | - | |||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | (58.2) | - | - | - | 11.6 | - | - | - | (33.8) | - | - | 35.8 | - | - | |||||||||||||||||||||
| Change In Inventory | - | - | - | (4.7) | - | - | - | 14.4 | - | - | - | 90.1 | - | - | 60.3 | - | - | 7.4 | ||||||||||||||||||||
| Change In Accounts Payable | - | - | - | (2.9) | - | - | - | 19.9 | - | - | - | 26.5 | - | - | 54.4 | - | - | |||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Operating Activities | - | - | - | (1.8) | - | - | - | 15.7 | - | - | - | 5.4 | - | - | (9.5) | - | - | |||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 182.9 | - | - | - | 81.1 | - | - | - | 273.0 | - | - | 341.6 | |||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 37.5 | - | - | - | 38.2 | - | - | - | 43.5 | - | - | 65.2 | - | - | 29.8 | - | - | - | 50.3 | - | - | - | 43.6 | - | - | - | 130.4 | - | - | 89.4 | - | - | - | 9.8 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | 166.8 | - | - | (0.2) | ||||||||||||||||||||
| Divestitures | - | - | - | 0.0 | - | - | - | 55.6 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Investing Activities | - | - | - | (4.2) | - | - | - | 34.5 | - | - | - | (4.4) | - | - | (4.1) | - | - | |||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (33.3) | - | - | - | (17.2) | - | - | - | (38.9) | - | - | (228.0) | |||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | 0.0 | - | - | - | 26.7 | - | - | - | - | - | 1.3 | 1.3 | - | - | 1.3 | ||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Common Stock Repurchased | - | - | - | 49.9 | - | - | - | 124.9 | - | - | - | 350.0 | - | - | 300.0 | - | - | |||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Financing Activities | - | - | - | (5.2) | - | - | - | (7.2) | - | - | - | (0.2) | - | - | (6.5) | - | - | |||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (6.9) | - | - | - | (29.5) | - | - | - | (345.9) | - | - | (311.4) | |||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | 1.6 | - | - | - | (1.2) | - | - | - | (2.0) | - | - | (0.0) | - | - | 0.5 | - | - | - | (0.3) | - | - | - | (2.0) | - | - | - | (0.4) | - | - | (0.0) | - | - | - | 0.0 | - |
| Net Change In Cash | - | - | - | 144.3 | - | - | - | 33.2 | - | - | - | (113.8) | - | - | (197.8) | - | - | 421.3 | ||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 145.4 | - | - | - | 42.9 | - | - | - | 229.6 | - | - | 276.3 | - | - | 184.4 | - | - | - | 206.8 | - | - | - | 31.7 | - | - | - | (71.1) | - | - | 52.0 | - | - | - | 26.5 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 111.1 |
| 133.6 |
| 127.9 |
| 150.5 |
| 252.9 |
| 247.3 |
| 454.5 |
| 539.8 |
| 494.6 |
| 142.7 |
| 28.6 |
| 23.1 |
| Stock-Based Compensation | 136.1 | 136.3 | 120.8 | 83.5 | 89.3 | 76.0 | 71.6 | 68.2 | 139.5 | 64.9 | 29.9 | 30.8 |
| Deffered Income Tax | (39.4) | (84.7) | 19.4 | 31.9 | (18.1) | (11.1) | (70.2) | (32.2) | (12.2) | (110.0) | 0.4 | 16.8 |
| Asset Impairments | 36.5 | 144.2 | 221.4 | 0.0 | 5.3 | 1.1 | 15.9 | 46.3 | 0.0 | 0.0 | 11.3 | 0.0 |
| Gains & Losses On Investments | - | - | 1.2 | 12.0 | 21.5 | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (3.2) | (26.8) | 105.8 | 107.9 | 91.3 | (21.0) | 32.1 | (12.9) | (36.7) | 30.4 | (6.2) | 38.4 |
| Change In Inventory | (86.6) | (18.2) | (92.9) | 236.2 | (9.4) | (10.3) | 39.6 | 41.9 | 84.1 | (10.4) | (35.3) | 19.1 |
| Change In Accounts Payable | (4.9) | 7.2 | 89.1 | 34.0 | 34.2 | 15.4 | 15.2 | 39.0 | (0.5) | (30.1) | (43.4) | 46.8 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | (13.4) | 32.0 | 78.5 | 14.9 | (4.7) | 23.5 | 2.7 | 3.8 | - | - | - | - |
| Cash From Operating Activities | 808.6 | 622.2 | 833.2 | 1,049.2 | 1,301.9 | 945.6 | 810.4 | 852.5 | 687.9 | 305.6 | 130.8 | 71.3 |
| 0.8 |
| 83.0 |
| 389.1 |
| 47.1 |
| 946.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (224.3) |
| 0.0 |
| 47.7 |
| Divestitures | - | - | - | - | - | - | - | - | 0.0 | 1.5 | 0.0 | 0.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | 25.0 | 0.0 | 0.0 | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | (12.3) | 5.2 | (4.2) | (5.7) | (15.4) | (4.4) | 27.0 | 7.6 | 12.6 | - | - | - |
| Cash From Investing Activities | (43.6) | 36.6 | (136.5) | (596.0) | (218.7) | (1,105.7) | (247.6) | (277.4) | (278.7) | (63.9) | (57.0) | (14.5) |
| 58.3 |
| 197.5 |
| 1,088.0 |
| 0.0 |
| 1,050.7 |
| 107.7 |
| 175.0 |
| 87.5 |
| 0.0 |
| 79.4 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 532.6 | 356.3 | 400.1 | 1,152.3 | 515.1 | 515.1 | 638.1 | 219.9 | 1,300.0 | 50.9 | 12.8 | 7.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | (25.7) | (23.6) | (11.0) | (9.7) | (9.5) | (6.7) | (9.7) | (1.9) | (0.0) | (0.3) | 0.2 | (0.0) |
| Cash From Financing Activities | (566.5) | (684.4) | (459.6) | (875.5) | (401.9) | 165.6 | (776.7) | (196.8) | (283.0) | (112.9) | (4.2) | (89.7) |
| 197.8 |
| (28.1) |
| 240.3 |
| (425.5) |
| 682.7 |
| 4.2 |
| (215.0) |
| 380.6 |
| 125.9 |
| 127.9 |
| 70.2 |
| (33.9) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| 647.7 |
| 1,137.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.1 |
| 69.4 |
| 63.1 |
| 56.4 |
| 58.4 |
| 55.2 |
| 132.5 |
| 133.4 |
| 133.3 |
| - |
| 135.8 |
| 122.0 |
| 119.4 |
| 128.5 |
| 128.0 |
| 123.2 |
| - |
| - |
| - |
| - |
| - |
| 21.9 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 19.3 |
| - |
| - |
| - |
| 30.6 |
| - |
| - |
| 48.2 |
| - |
| - |
| - |
| 9.2 |
| - |
| (15.7) |
| - |
| - |
| - |
| (11.0) |
| - |
| - |
| - |
| (26.7) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.0) |
| - |
| - |
| - |
| (57.3) |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| - |
| 79.5 |
| - |
| - |
| 54.2 |
| - |
| - |
| - |
| 46.6 |
| - |
| - |
| - |
| - |
| (6.4) |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 30.3 |
| - |
| - |
| 21.6 |
| - |
| - |
| - |
| 17.3 |
| - |
| (35.3) |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| (20.6) |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| 22.6 |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| 8.3 |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.3 |
| - |
| - |
| - |
| 257.1 |
| - |
| - |
| - |
| 75.3 |
| - |
| - |
| - |
| 59.4 |
| - |
| - |
| 141.4 |
| - |
| - |
| - |
| 36.3 |
| - |
| - |
| - |
| - |
| 291.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 117.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.3) |
| - |
| - |
| - |
| (342.1) |
| - |
| - |
| - |
| (110.0) |
| - |
| - |
| - |
| (75.0) |
| - |
| - |
| (75.1) |
| - |
| - |
| - |
| (29.4) |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 458.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 87.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.0 |
| - |
| - |
| - |
| 100.1 |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 229.8 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| (555.3) |
| - |
| - |
| - |
| 23.2 |
| - |
| - |
| (40.5) |
| - |
| - |
| - |
| (81.2) |
| - |
| - |
| - |
| - |
| (81.4) |
| - |
| - |
| - |
| (592.0) |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| 25.8 |
| - |
| - |
| - |
| (74.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |